Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.7% first-year return on $48,069 initial cash invested.
-0.7%
Cash On Cash
6.82%
Cap Rate
1.05
DSCR
$1,819
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $1,847 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$1,847
Mortgage P&I
68%
$1,237
Property Taxes
3%
$55
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0